[HEVEA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.84%
YoY- 72.58%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 535,350 455,502 423,182 396,182 401,952 373,854 370,276 6.33%
PBT 83,098 62,268 33,508 16,066 9,426 3,080 25,968 21.37%
Tax -12,240 -2,230 -2,022 -1,690 -1,096 -384 -828 56.59%
NP 70,858 60,038 31,486 14,376 8,330 2,696 25,140 18.83%
-
NP to SH 70,858 60,038 31,486 14,376 8,330 2,696 25,140 18.83%
-
Tax Rate 14.73% 3.58% 6.03% 10.52% 11.63% 12.47% 3.19% -
Total Cost 464,492 395,464 391,696 381,806 393,622 371,158 345,136 5.06%
-
Net Worth 383,016 202,755 251,660 216,092 196,956 191,795 177,118 13.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,855 1,013 - - - - - -
Div Payout % 16.73% 1.69% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 383,016 202,755 251,660 216,092 196,956 191,795 177,118 13.70%
NOSH 455,971 101,377 94,609 90,415 90,347 90,469 90,366 30.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.24% 13.18% 7.44% 3.63% 2.07% 0.72% 6.79% -
ROE 18.50% 29.61% 12.51% 6.65% 4.23% 1.41% 14.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.41 449.31 447.29 438.18 444.90 413.24 409.75 -18.78%
EPS 15.54 14.94 33.28 15.90 9.22 2.98 27.80 -9.23%
DPS 2.60 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.00 2.66 2.39 2.18 2.12 1.96 -13.15%
Adjusted Per Share Value based on latest NOSH - 90,395
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.03 80.00 74.32 69.58 70.60 65.66 65.03 6.33%
EPS 12.45 10.54 5.53 2.52 1.46 0.47 4.42 18.81%
DPS 2.08 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6727 0.3561 0.442 0.3795 0.3459 0.3369 0.3111 13.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.19 3.48 1.40 0.715 0.52 0.71 0.55 -
P/RPS 1.01 0.77 0.31 0.16 0.12 0.17 0.13 40.68%
P/EPS 7.66 5.88 4.21 4.50 5.64 23.83 1.98 25.26%
EY 13.06 17.02 23.77 22.24 17.73 4.20 50.58 -20.18%
DY 2.18 0.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.74 0.53 0.30 0.24 0.33 0.28 31.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 25/08/10 -
Price 1.18 0.94 1.80 0.74 0.56 0.62 0.63 -
P/RPS 1.01 0.21 0.40 0.17 0.13 0.15 0.15 37.37%
P/EPS 7.59 1.59 5.41 4.65 6.07 20.81 2.26 22.35%
EY 13.17 63.00 18.49 21.49 16.46 4.81 44.16 -18.24%
DY 2.20 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.47 0.68 0.31 0.26 0.29 0.32 27.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment